Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $119k initial cash invested.
-13.8%
Cash On Cash
3.84%
Cap Rate
0.6
DSCR
$3,346
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $4,715 expenses = $1,369 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,346
Total Expenses
$4,715
Mortgage P&I
90%
$3,018
Property Taxes
19%
$628
Home Insurance
6%
$199
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0